Login
Home
Charts
Search
Watchlist
Products

Tayo Rolls Ltd

TATAYODOGA·BSE
89.400.00%Thu, 19 Dec '24

Tayo Rolls Ltd

TATAYODOGA
BSE
89.40
0.00%
|Thu, 19 Dec '24
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
92Cr
Close
Close Price
89.40
Industry
Industry
Castings - Steel/Alloy
PE
Price To Earnings
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
6.01%

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
000000000000
Operating Profit
Operating ProfitCr
000000000000
OPM
OPM%
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
-1-1-1-1-1-1-1-1-1-1-1-1
Tax
TaxCr
000000000000
PAT
PATCr
-1-1-1-1-1-1-1-1-1-1-1-1
Growth YoY
PAT Growth YoY%
-72.00.01.10.03.54.63.54.63.67.27.16.0
NPM
NPM%
EPS
EPS
-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8
QuarterMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
000000000000
Operating Profit
Operating ProfitCr
000000000000
OPM
OPM%
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
-1-1-1-1-1-1-1-1-1-1-1-1
Tax
TaxCr
000000000000
PAT
PATCr
-1-1-1-1-1-1-1-1-1-1-1-1
Growth YoY
PAT Growth YoY%
-72.00.01.10.03.54.63.54.63.67.27.16.0
NPM
NPM%
EPS
EPS
-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8-0.8

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Revenue
RevenueCr
1521421264200000000
Growth
Revenue Growth%
-6.7-11.0-66.5-99.2-100.0
Expenses
ExpensesCr
167174165821910300000
Operating Profit
Operating ProfitCr
-15-32-39-40-18-10-300000
OPM
OPM%
-10.2-22.7-31.0-94.7-5,266.0
Other Income
Other IncomeCr
-18-7-87-1970000000
Interest Expense
Interest ExpenseCr
1916141795000000
Depreciation
DepreciationCr
231317756633333
PBT
PBTCr
-75-68-157-83-26-20-8-4-3-3-3-3
Tax
TaxCr
000000000000
PAT
PATCr
-75-68-157-83-26-20-8-4-3-3-3-3
Growth
PAT Growth%
9.9-131.947.169.122.260.355.32.00.94.06.0
NPM
NPM%
-49.4-47.7-124.4-196.5-7,366.2
EPS
EPS
-73.1-65.9-152.9-80.8-25.0-19.4-7.7-3.5-3.4-3.4-3.2-3.0
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Revenue
RevenueCr
1521421264200000000
Growth
Revenue Growth%
-6.7-11.0-66.5-99.2-100.0
Expenses
ExpensesCr
167174165821910300000
Operating Profit
Operating ProfitCr
-15-32-39-40-18-10-300000
OPM
OPM%
-10.2-22.7-31.0-94.7-5,266.0
Other Income
Other IncomeCr
-18-7-87-1970000000
Interest Expense
Interest ExpenseCr
1916141795000000
Depreciation
DepreciationCr
231317756633333
PBT
PBTCr
-75-68-157-83-26-20-8-4-3-3-3-3
Tax
TaxCr
000000000000
PAT
PATCr
-75-68-157-83-26-20-8-4-3-3-3-3
Growth
PAT Growth%
9.9-131.947.169.122.260.355.32.00.94.06.0
NPM
NPM%
-49.4-47.7-124.4-196.5-7,366.2
EPS
EPS
-73.1-65.9-152.9-80.8-25.0-19.4-7.7-3.5-3.4-3.4-3.2-3.0

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Dec 2024
Equity Capital
Equity CapitalCr
101010101010101010101010
Reserves
ReservesCr
-125-193-350-433-459-479-486-487-491-494-498-500
Current Liabilities
Current LiabilitiesCr
177189233231163197207198198198198198
Non Current Liabilities
Non Current LiabilitiesCr
5036262280358333333333333333333333
Total Liabilities
Total LiabilitiesCr
284278155887362645350464341
Current Assets
Current AssetsCr
12511277191915191216161616
Non Current Assets
Non Current AssetsCr
15916578695447454134302725
Total Assets
Total AssetsCr
284278155887362645350464341
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Dec 2024
Equity Capital
Equity CapitalCr
101010101010101010101010
Reserves
ReservesCr
-125-193-350-433-459-479-486-487-491-494-498-500
Current Liabilities
Current LiabilitiesCr
177189233231163197207198198198198198
Non Current Liabilities
Non Current LiabilitiesCr
5036262280358333333333333333333333
Total Liabilities
Total LiabilitiesCr
284278155887362645350464341
Current Assets
Current AssetsCr
12511277191915191216161616
Non Current Assets
Non Current AssetsCr
15916578695447454134302725
Total Assets
Total AssetsCr
284278155887362645350464341

Cash Flow

Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Operating Cash Flow
Operating Cash FlowCr
-21-50-2000
Investing Cash Flow
Investing Cash FlowCr
-1010000
Financing Cash Flow
Financing Cash FlowCr
17300000
Net Cash Flow
Net Cash FlowCr
-5-10-2000
Free Cash Flow
Free Cash FlowCr
-22-50-2000
CFO To PAT
CFO To PAT%
82.823.00.748.20.50.00.0
CFO To EBITDA
CFO To EBITDA%
115.947.02.02,84,566.72,850.0150.0133.3
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Operating Cash Flow
Operating Cash FlowCr
-21-50-2000
Investing Cash Flow
Investing Cash FlowCr
-1010000
Financing Cash Flow
Financing Cash FlowCr
17300000
Net Cash Flow
Net Cash FlowCr
-5-10-2000
Free Cash Flow
Free Cash FlowCr
-22-50-2000
CFO To PAT
CFO To PAT%
82.823.00.748.20.50.00.0
CFO To EBITDA
CFO To EBITDA%
115.947.02.02,84,566.72,850.0150.0133.3

Ratios

Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4757395556392039124529292
Price To Earnings
Price To Earnings
Price To Sales
Price To Sales
0.30.40.31.3161.2
Price To Book
Price To Book
-0.4-0.3-0.1-0.1-0.1-0.10.0-0.1-0.3-0.1-0.2-0.2
EV To EBITDA
EV To EBITDA
-8.7-4.7-10.1-11.3-25.8-44.5-150.2-7,31,539.2-8,72,717.7-7,53,919.2-8,19,720.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
28.422.821.94.344.2
OPM
OPM%
-10.2-22.7-31.0-94.7-5,266.0
NPM
NPM%
-49.4-47.7-124.4-196.5-7,366.2
ROCE
ROCE%
14,711.161.7-668.7325.871.222.310.44.54.34.13.83.5
ROE
ROE%
65.336.946.219.65.74.31.70.70.70.70.70.6
ROA
ROA%
-26.4-24.4-101.1-94.4-35.3-32.2-12.3-6.7-7.0-7.4-7.7-7.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4757395556392039124529292
Price To Earnings
Price To Earnings
Price To Sales
Price To Sales
0.30.40.31.3161.2
Price To Book
Price To Book
-0.4-0.3-0.1-0.1-0.1-0.10.0-0.1-0.3-0.1-0.2-0.2
EV To EBITDA
EV To EBITDA
-8.7-4.7-10.1-11.3-25.8-44.5-150.2-7,31,539.2-8,72,717.7-7,53,919.2-8,19,720.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
28.422.821.94.344.2
OPM
OPM%
-10.2-22.7-31.0-94.7-5,266.0
NPM
NPM%
-49.4-47.7-124.4-196.5-7,366.2
ROCE
ROCE%
14,711.161.7-668.7325.871.222.310.44.54.34.13.83.5
ROE
ROE%
65.336.946.219.65.74.31.70.70.70.70.70.6
ROA
ROA%
-26.4-24.4-101.1-94.4-35.3-32.2-12.3-6.7-7.0-7.4-7.7-7.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Tayo Rolls is a cautionary tale of industrial decline - a former Tata Steel subsidiary that once dominated India’s specialised roll-making industry but has not manufactured a single product since 2016. Born in 1968 as Tata-Yodogawa Limited, a collaboration with two Japanese firms to produce cast rolls for steel mills, the company bet its future on a forged-roll expansion that unravelled after the 2008 global crisis, triggering losses, a liquidity crunch, and ultimately a complete suspension of operations. Everything since has been a long, court-supervised attempt to resolve its debts - a corporate insolvency process that, as of mid-2026, remains stalled by litigation over a plan to turn its factory land into an electrical industrial park. # Business segments Two businesses that no longer operate, and a land-repurposing plan that has yet to begin - a shuttered manufacturer whose only remaining value lies in its real estate. ## 1. Cast Rolls: the original engine, now silent **The company was built to make cast-iron and cast-steel rolls for hot-rolling mills, and did so profitably for three decades - until imports and a domestic crisis shut it down.** - **The product that started it all** - Cast Rolls are the heavy cylindrical tools that shape red-hot steel inside a rolling mill, and Tayo produced them from its inception in 1968, remaining moderately profitable until around 2000. - **Undercut by imports** - after Tayo and its main domestic rival, Gontermann Piepers, both ceased operations, the Indian roll industry became dominated by Chinese and Russian imports that could deliver the required quality at prices local producers could not match. - **Shuttered since May 2016** - the company progressively suspended all operations from that point, and the Cast Rolls business has not run since. ## 2. Forged Rolls, Engineering Forgings and Ingots: the diversification that broke the company **A project meant to capture the growing cold-rolling market instead became the source of unrelenting losses, as delays, poor workmanship and a global crisis collided.** - **A bet on cold rolling** - unlike the hot-rolling rolls the company already made, forged rolls are used in cold-rolling operations, and Tayo launched this project to diversify its product line alongside engineering forgings and ingots. - **The 2008 crisis derailed everything** - the global economic downturn caused time and cost overruns on the forged-roll project, and from 2009 onward the company’s losses were driven by those delays, subdued demand, pricing pressure and a liquidity crunch. - **Quality collapsed with the cash** - poor workmanship compounded the financial strain, forcing the company to write down asset values and eroding its net worth completely by the end of 2015. - **Silent since 2016** - like the cast-roll business, this unit has not operated since the progressive suspension of operations that began in May 2016. ## 3. Electrical Industrial Park: a land-repurposing plan stuck in appeal **The only resolution plan on the table would turn Tayo’s 50-acre Gamharia site into a captive industrial park for a state electricity utility - but a court stay has frozen it since January 2025.** - **A utility becomes the developer** - Jharkhand Bijli Vitran Nigam Limited, the state power distribution company, proposed taking over the sub-leased land and developing it into an “Electrical Industrial Park” with ready infrastructure, workers’ quarters, godowns and round-the-clock power. - **Built-in customers for tenants** - industries setting up in the park would produce goods that JBVNL itself consumes, with a firm purchase contract for their output, and JBVNL could take equity stakes in those businesses, effectively making them ancillary units. - **Approved, then blocked** - the NCLT Kolkata approved the resolution plan in December 2024, but the NCLAT New Delhi stayed its implementation on 30 January 2025 after JBVNL appealed, citing a modification to the lease terms that differed from what the plan originally contemplated. - **Still in limbo** - as of May 2026, the Resolution Professional continues to manage the company’s affairs, and no industrial activity has begun on the site. # Group structure and partners **Tayo Rolls is a Tata Steel subsidiary in name, but in practice it has been run by a court-appointed Resolution Professional since 2019 - and if the stalled plan ever proceeds, its existing shares will be cancelled and a state utility will take full ownership.** - **Tata Steel holds the majority stake** - at 54.45%, with the original Japanese collaborators Yodogawa Steel Works (14.98%) and Sojitz Corporation (3.00%) still on the register as of early 2022, bringing total promoter holding to just over 73%. - **Board powers suspended since 2019** - the corporate insolvency process that began in April 2019 stripped the board of its authority, and a Resolution Professional has been running the company ever since, currently Mr. Anish Agarwal. - **The resolution plan wipes out existing shareholders** - under the JBVNL plan approved by creditors with 92.45% of voting shares, the entire existing share capital would be reduced to nil and cancelled, with JBVNL infusing one crore rupees of fresh equity to take 100% ownership, after which the company would delist from the stock exchange. - **A legacy liability lingers** - the company carries an unsecured borrowing of Rs. 67 crore repayable to a related party at 7% interest, and a separate dispute with JBVNL itself over a Rs. 263.61 crore power-tariff bill dating back to January 2000, which the Jharkhand High Court dismissed in the utility’s favour in September 2022.

Documents — Tayo Rolls Ltd

  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/kzstasuk5ssnqk71uxtu7jzb.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/7x13dsqhcdv6gxgjt0ntkbos.pdf
  • Q3 FY2024 Quarterly Result (Dec 2023, PDF): https://www.stockscans.in/document/v0c75lcizycyo1evvvizdj0k.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/mwje8gvl6bxrblt6pgryya3r.pdf
  • Q1 FY2024 Quarterly Result (Jun 2023, PDF): https://www.stockscans.in/document/37b0vd9cigpf724p09hzygi3.pdf
  • Q4 FY2023 Quarterly Result (Mar 2023, PDF): https://www.stockscans.in/document/1ana43x7d3sfhlrjyfam1tl3.pdf
  • Q3 FY2023 Quarterly Result (Dec 2022, PDF): https://www.stockscans.in/document/rnk04l5dfcnrft83ouup4l9f.pdf
  • Q2 FY2023 Quarterly Result (Sep 2022, PDF): https://www.stockscans.in/document/z5an8t6mtfug065lkn5eawuu.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/lode6iihsp6u2o8w5mv98t7n.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/z533qaxq72htt0wsqqfbsx9c.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/indpnrm78qkv4n49wvud15gw.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/rozv7z9tbbmjok2cxguddnrj.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/ychdkoraufoheel2u21bieuw.pdf